Valuation China Ruyi Holdings Limited OTC Markets
Stocks
HNTGF
BMG4404N1149
Entertainment Production
|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 20,268 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -44.91% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 12,007 | 10,470 | 8,612 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -61.98% | -12.8% | -17.75% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 11.8x | 10.7x | 9.28x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.68x | 0.64x | 0.6x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.6x | 1.11x | 0.6x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 4.61x | 4.08x | 3.6x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 2.73x | 2.11x | 1.53x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 3.97x | 3.09x | 2.14x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 8.6x | 6.06x | 4.16x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.104 | 0.114 | 0.132 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 4,393 | 4,972 | 5,629 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 3,026 | 3,393 | 4,016 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,396 | 1,729 | 2,070 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,665 | 1,816 | 2,114 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -8,261 | -9,798 | -11,656 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.225 | 1.225 | 1.225 |
| Nbr of stocks (in thousands) | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,545,651 | - | - |
| Announcement Date | 3/31/22 A | 3/31/23 A | 3/28/24 A | 3/31/25 A | 3/31/26 A | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 51.17x | 0.91x | 7.14x | 1.83% | 12.31B | |
| -399.59x | 8.68x | -907.95x | -.--% | 9.32B | |
| 26.5x | 3.16x | 13.55x | 1.39% | 8.18B | |
| 34.02x | 2.64x | 4.84x | 0.47% | 5.71B | |
| 58.32x | 16.62x | 42.21x | 1.11% | 4.9B | |
| 10.57x | 1.5x | 7.97x | 4.48% | 4.26B | |
| 75.13x | 3.68x | 23.4x | 0.32% | 3.44B | |
| -85.92x | 1.51x | 14.16x | -.--% | 3.32B | |
| 11.73x | 2.71x | 3.94x | -.--% | 2.57B | |
| Average | -24.23x | 4.60x | -87.86x | 1.07% | 6B | |
| Weighted average by Cap. | -43.49x | 4.55x | -145.45x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 136 Stock
- HNTGF Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
